Valuation MaxiPARTS Limited

Stocks

End-of-day quote Australian S.E. 2026-09-07			5-day change	1st Jan Change
2.240 ^AUD	-2.18%		+23.76%	-

09-03	Ares Management Asia Pte., LTD proposed a Non-binding indicative offer to acquire MaxiPARTS Limited for approximately AUD 140 million.	CI
09-02	Ares Management Proposes Acquisition of MaxiPARTS for AU$2.50 Per Share in Cash; Shares Jump 28%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	89.11	126.4	108.1	127	79.18	124.5	-	-
Change	-	41.85%	-14.47%	17.44%	-37.64%	57.19%	-	-
Enterprise Value (EV) ¹	87.25	127.7	124	172.1	79.18	133.3	126.7	120.6
Change	-	46.3%	-2.88%	38.82%	-53.99%	68.4%	-5%	-4.8%
P/E	-	21.2x	37.1x	16.4x	8.19x	10.4x	8.83x	8.78x
PBR	-	1.52x	1.08x	1.21x	-	1.73x	1.55x	1.28x
PEG	-	-	-0.6x	0x	0.3x	0.4x	0.5x	17.41x
Capitalization / Revenue	0.58x	0.63x	0.44x	0.48x	0.29x	0.41x	0.39x	0.37x
EV / Revenue	0.57x	0.63x	0.51x	0.64x	0.29x	0.44x	0.4x	0.36x
EV / EBITDA	6.07x	6.9x	5.38x	6.31x	2.75x	4.12x	3.63x	3.37x
EV / EBIT	8.89x	9.9x	8.88x	10.2x	5.28x	6.41x	5.37x	5.04x
EV / FCF	-7.17x	28.3x	-5.7x	10.6x	-	6.5x	7.16x	-
FCF Yield	-13.9%	3.53%	-17.5%	9.4%	-	15.4%	14%	-
Dividend per Share ²	0.025	0.0639	0.0514	0.0617	-	0.1275	0.1515	0.155
Rate of return	1.33%	2.41%	2.62%	2.69%	-	5.69%	6.76%	6.92%
EPS ²	-	0.1251	0.0529	0.1395	0.174	0.2157	0.2538	0.2551
Distribution rate	-	51.1%	97.2%	44.2%	-	59.1%	59.7%	60.8%
Net sales ¹	152.8	201.7	243.9	267.1	274.4	301	320.3	334.4
EBITDA ¹	14.37	18.5	23.05	27.29	28.8	32.34	34.86	35.73
EBIT ¹	9.813	12.9	13.96	16.8	15	20.79	23.6	23.93
Net income ¹	-4.932	5.938	2.765	7.717	8.7	11.98	14.13	14.17
Net Debt ¹	-1.852	1.254	15.87	45.14	-	8.875	2.205	-3.88
Reference price ²	1.880	2.650	1.960	2.290	1.425	2.240	2.240	2.240
Nbr of stocks (in thousands)	47,397	47,698	55,158	55,445	55,566	55,566	-	-
Announcement Date	8/17/22	8/24/23	8/22/24	8/21/25	8/20/26	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAXIPARTS LIMITED	10.39x	0.44x	4.12x	5.69%	89.84M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.26x	1.31x	10.13x	1.93%	44.52B
WEICHAI POWER CO., LTD.	16.59x	0.74x	5.41x	3.48%	35.65B
DENSO CORPORATION	12.23x	0.58x	5.07x	3.81%	31.32B
HYUNDAI MOBIS CO.,LTD	9.21x	0.55x	7.06x	1.62%	28.38B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.86x	2.72x	9.35x	4.08%	21.01B
MAGNA INTERNATIONAL INC.	10.81x	0.51x	5.04x	2.87%	18.33B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.11x	1.19x	12.59x	0.61%	18.07B
CONTINENTAL AG	13.8x	1.4x	7.24x	3.99%	16.84B
BOSCH LIMITED	47.63x	5.21x	36.4x	0.76%	15.12B
Average	18.49x	1.47x	10.24x	2.88%	22.93B
Weighted average by Cap.	17.88x	1.35x	9.56x	2.63%